5.830
Revenue₩B
5.261
5.471
5.718
5.891
6.098
6.342
6.674
6.904
7.182
7.325
6.244
3.73%
3.76%
62
23.90
Revenue growth%
4.71
5.54
2.67
0.40
2.53
4.93
4.74
5.19
4.79
4.06
23.41
4.79
4.72
16
20.73
Gross margin%
10.29
7.60
9.81
11.78
14.44
15.67
15.75
14.14
11.89
14.68
20.26
14.68
13.01
27
22.41
Operating margin%
10.89
8.92
10.76
7.90
9.07
9.54
9.92
12.86
14.58
14.26
12.42
12.86
10.34
34
7.27
Net margin%
16.79
17.46
17.49
15.20
16.33
18.12
19.37
21.44
23.99
25.61
9.27
21.44
17.81
92
27.47
P/E ratio (avg)x
41.81
47.65
47.59
48.84
57.93
57.66
62.47
74.73
80.33
89.22
23.83
74.73
57.80
15
34.92
EV/EBITx
25.29
26.02
28.60
26.28
24.59
22.77
20.79
20.24
20.58
21.49
33.45
20.79
23.68
13
19.66
FCF yield (avg)%
1.02
0.40
1.21
0.40
0.40
2.34
3.99
6.84
4.53
3.13
17.27
3.99
1.77
29
7.16
FCF margin%
31.65
28.73
28.82
29.67
27.26
26.69
28.07
27.17
29.81
29.80
22.36
28.07
28.78
51
0.261
FCF / Net incomex
1.666
1.856
2.229
2.308
2.488
2.684
3.078
3.700
4.494
4.765
0.761
3.700
2.586
39
16.65
ROIC%
11.82
13.93
14.82
13.58
13.84
15.17
17.94
17.00
16.67
18.58
25.34
17.00
15.00
94
10.38
Return on equity%
29.33
27.79
25.48
22.83
21.55
20.97
21.80
24.74
22.70
21.36
19.56
21.80
22.76
72
4.42
Return on assets%
5.42
4.67
3.37
0.93
0.83
1.02
2.12
0.95
0.40
0.40
27.23
0.95
0.99
73
260.40
EPS₩
235.63
283.17
285.56
294.11
331.79
325.12
389.67
420.76
424.78
498.60
269.78
8.49%
9.33%
—
22.08
EPS growth%
8.06
5.79
3.13
2.35
4.47
5.82
5.42
6.77
5.15
6.43
29.65
5.82
5.60
18
141.81
Bookvalue per sh₩
110.14
102.08
111.16
124.05
118.15
128.69
133.06
138.85
123.51
119.66
227.01
0.25%
0.09%
—
57.01
FCF per share₩
187.60
191.96
224.21
243.09
270.02
312.93
323.25
361.64
410.04
495.39
259.40
12.90%
11.74%
—
47.76
Dividend per sh₩
93.41
89.89
87.92
84.89
93.34
96.84
110.45
101.63
101.16
103.95
211.31
2.18%
1.80%
—
18.27
Div yield (avg)%
28.59
30.56
30.66
29.88
29.68
27.28
26.20
23.43
23.98
25.78
7.68
25.78
27.94
77
18.85
Payout ratio%
0.73
0.78
2.67
3.84
2.61
1.95
1.93
4.66
3.21
0.54
3.76
1.95
2.28
47
14.33
Shares (diluted)M
22.12
23.77
27.30
28.04
27.59
27.34
30.28
31.63
36.22
41.36
14.33
8.44%
6.17%
77
29.43
Buyback yield%
6.13
6.28
8.37
6.83
8.72
7.14
4.85
2.91
2.62
3.65
29.90
3.65
6.21
78
1.647
D/E ratiox
1.746
1.745
1.904
1.928
1.815
1.924
1.743
1.943
2.004
2.209
0.731
1.943
1.914
17
2.376
Enterprise value₩B
1.654
1.745
1.891
1.752
1.906
1.954
1.790
1.714
1.919
1.838
5.056
(0.72%)
0.35%
57
1.966
LT debt₩B
6.992
6.811
7.950
8.592
8.244
8.089
9.515
9.027
8.769
9.820
1.778
3.56%
4.69%
21
Revenue
₩7.325B
3.76%
1.00×
Cost of revenue
₩4.894B
3.74%
1.00×
Operating expenses
₩1.780B
3.82%
1.01×